[SEACERA] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[SEACERA] SEACERA GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 3.09%
YoY- 1730.77%
Quarter Report
Latest QR
Upcoming QR
SEACERA's Result
SEACERA's Financial Summary
View:
Show?
TTM Result
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 12,352 38,012 80,883 63,608 79,247 51,958 82,509 -25.34%
PBT -175,584 7,429 438 4,189 17,981 -10,975 27,696 -
Tax 39 -149 3,301 208 -782 16,943 6,178 -54.13%
NP -175,545 7,280 3,739 4,397 17,199 5,968 33,874 -
-
NP to SH -175,191 8,899 5,167 309,363 16,898 5,968 33,874 -
-
Tax Rate - 2.01% -753.65% -4.97% 4.35% - -22.31% -
Total Cost 187,897 30,732 77,144 59,211 62,048 45,990 48,635 23.11%
-
Net Worth 541,071 688,357 562,582 363,469 202,160 155,934 152,805 21.47%
Dividend
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 5,463 3,226 3,228 -
Div Payout % - - - - 32.33% 54.06% 9.53% -
Equity
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 541,071 688,357 562,582 363,469 202,160 155,934 152,805 21.47%
NOSH 474,623 352,554 236,379 181,734 182,126 107,540 107,609 25.65%
Ratio Analysis
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -1,421.19% 19.15% 4.62% 6.91% 21.70% 11.49% 41.05% -
ROE -32.38% 1.29% 0.92% 85.11% 8.36% 3.83% 22.17% -
Per Share
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.60 10.77 34.22 35.00 43.51 48.31 76.67 -40.59%
EPS -36.91 2.52 2.19 170.23 9.28 5.55 31.48 -
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.14 1.95 2.38 2.00 1.11 1.45 1.42 -3.32%
Adjusted Per Share Value based on latest NOSH - 181,734
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.07 6.36 13.53 10.64 13.25 8.69 13.80 -25.31%
EPS -29.30 1.49 0.86 51.73 2.83 1.00 5.66 -
DPS 0.00 0.00 0.00 0.00 0.91 0.54 0.54 -
NAPS 0.9048 1.1511 0.9408 0.6078 0.3381 0.2608 0.2555 21.47%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.195 0.895 0.835 1.06 0.86 0.96 0.65 -
P/RPS 7.49 8.31 2.44 3.03 1.98 1.99 0.85 39.77%
P/EPS -0.53 35.50 38.20 0.62 9.27 17.30 2.06 -
EY -189.29 2.82 2.62 160.59 10.79 5.78 48.43 -
DY 0.00 0.00 0.00 0.00 3.49 3.13 4.62 -
P/NAPS 0.17 0.46 0.35 0.53 0.77 0.66 0.46 -14.20%
Price Multiplier on Announcement Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/08/19 28/02/18 28/02/17 29/02/16 27/02/15 27/02/14 27/02/13 -
Price 0.19 0.78 0.995 0.97 0.79 0.97 0.65 -
P/RPS 7.30 7.24 2.91 2.77 1.82 2.01 0.85 39.22%
P/EPS -0.51 30.94 45.52 0.57 8.51 17.48 2.06 -
EY -194.27 3.23 2.20 175.49 11.74 5.72 48.43 -
DY 0.00 0.00 0.00 0.00 3.80 3.09 4.62 -
P/NAPS 0.17 0.40 0.42 0.49 0.71 0.67 0.46 -14.20%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment